| GOODWILL
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
(In thousands) | Phönix | ||
Accounts receivable | $ | 12,226 | |
Inventory | 20,358 | ||
Property, plant, and equipment | 12,575 | ||
Other current and non-current assets | 2,153 | ||
Intangible assets | 42,791 | ||
Current and non-current liabilities | (8,153 | ) | |
Pension and postretirement benefits | (6,472 | ) | |
Deferred income taxes | (13,746 | ) | |
Net tangible and intangible assets | 61,732 | ||
Purchase price | 97,886 | ||
Goodwill | $ | 36,154 | |
Amount of tax deductible goodwill | $ | — | |
Three Months Ended | Nine Months Ended | ||||||
September 30, | September 30, | ||||||
(In thousands, except per share data) | 2012 | 2012 | |||||
Net sales | $ | 561,997 | $ | 1,759,248 | |||
Net earnings from continuing operations | 13,131 | 60,591 | |||||
Diluted earnings per share from continuing operations | 0.28 | 1.28 | |||||
• | Additional amortization expense related to the fair value of identifiable intangible assets acquired of approximately $3.3 million and $9.7 million for the three and nine months ended, September 30, 2012, respectively. |
• | Elimination of historical interest expense of approximately $0.9 million and $2.9 million for the three and nine months ended, September 30, 2012, respectively. |
• | Additional interest expense associated with the incremental borrowings that would have been incurred to acquire these companies as of January 1, 2012 of $4.6 million and $13.6 million for the three and nine months ended, September 30, 2012, respectively. |
|
|||
Three Months Ended | Nine Months Ended | ||||||
September 30, | September 30, | ||||||
2012 | 2012 | ||||||
Net sales | $ | — | $ | 10,785 | |||
Earnings from discontinued operations before income taxes | — | 4,929 | |||||
Provision for income taxes | — | (1,870 | ) | ||||
Gain (loss) on divestiture, net of taxes (1) | (144 | ) | 18,172 | ||||
Earnings (loss) from discontinued operations | $ | (144 | ) | $ | 21,231 | ||
|
|||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 400,230 | $ | 402,891 | |||
Less: Allowance for doubtful accounts | (6,979 | ) | (7,013 | ) | |||
Net billed receivables | 393,251 | 395,878 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 195,385 | 207,679 | |||||
Less: Progress payments applied | (21,377 | ) | (25,244 | ) | |||
Net unbilled receivables | 174,008 | 182,435 | |||||
Receivables, net | $ | 567,259 | $ | 578,313 | |||
|
|||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Raw materials | $ | 234,423 | $ | 224,613 | |||
Work-in-process | 114,203 | 92,761 | |||||
Finished goods and component parts | 118,082 | 107,173 | |||||
Inventoried costs related to long-term contracts | 55,695 | 38,000 | |||||
Gross inventories | 522,403 | 462,547 | |||||
Less: Inventory reserves | (54,498 | ) | (50,333 | ) | |||
Progress payments applied | (11,021 | ) | (14,743 | ) | |||
Inventories, net | $ | 456,884 | $ | 397,471 | |||
|
|||
(In thousands) | |||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||
December 31, 2012 | $ | 418,184 | $ | 541,226 | $ | 53,890 | $ | 1,013,300 | |||||||
Acquisitions | 38,149 | — | — | 38,149 | |||||||||||
Goodwill adjustments | 1,378 | (1,372 | ) | 525 | 531 | ||||||||||
Foreign currency translation adjustment | (498 | ) | (3,592 | ) | (10 | ) | (4,100 | ) | |||||||
September 30, 2013 | $ | 457,213 | $ | 536,262 | $ | 54,405 | $ | 1,047,880 | |||||||
|
|||
(In thousands) | ||||||||||||
September 30, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 205,169 | $ | (85,290 | ) | $ | 119,879 | |||||
Customer related intangibles | 381,203 | (118,690 | ) | 262,513 | ||||||||
Other intangible assets | 65,036 | (21,808 | ) | 43,228 | ||||||||
Total | $ | 651,408 | $ | (225,788 | ) | $ | 425,620 | |||||
(In thousands) | ||||||||||||
December 31, 2012 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 186,869 | $ | (76,067 | ) | $ | 110,802 | |||||
Customer related intangibles | 337,558 | (95,880 | ) | 241,678 | ||||||||
Other intangible assets | 86,157 | (19,616 | ) | 66,541 | ||||||||
Total | $ | 610,584 | $ | (191,563 | ) | $ | 419,021 | |||||
|
|||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Assets | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | — | $ | 677 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 184 | $ | 250 | |||
Total asset derivatives (A) | $ | 184 | $ | 927 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 39,679 | $ | 1,419 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 251 | $ | 170 | |||
Total liability derivatives (B) | $ | 39,930 | $ | 1,589 | |||
(In thousands) | ||||||||||||||||||||||||||||||||
Gain/(Loss) on Swap | Gain/(Loss) on Borrowings | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
Income Statement Classification | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Other income, net | $ | (3,106 | ) | $ | (20 | ) | $ | (39,679 | ) | $ | 1,771 | $ | 3,106 | $ | 20 | $ | 39,679 | $ | (1,771 | ) | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | 2,143 | $ | 2,082 | $ | (3,693 | ) | $ | 1,912 | |||||||
September 30, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||
Industrial revenue bond, due 2023 | $ | 8,400 | $ | 8,400 | $ | 8,400 | $ | 8,400 | |||||||
Revolving credit agreement, due 2017 | — | — | 286,800 | 286,800 | |||||||||||
5.74% Senior notes due 2013 | — | — | 125,011 | 128,198 | |||||||||||
5.51% Senior notes due 2017 | 150,000 | 164,174 | 150,000 | 168,491 | |||||||||||
3.84% Senior notes due 2021 | 99,075 | 99,075 | 100,677 | 100,677 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 218,520 | — | — | |||||||||||
3.85% Senior notes due 2025 | 91,065 | 91,065 | — | — | |||||||||||
4.24% Senior notes due 2026 | 178,668 | 178,668 | 198,581 | 198,581 | |||||||||||
4.05% Senior notes due 2028 | 66,513 | 66,513 | — | — | |||||||||||
4.11% Senior notes due 2028 | 100,000 | 91,244 | |||||||||||||
Other debt | 1,285 | 1,285 | 10,746 | 10,746 | |||||||||||
Total debt | $ | 920,006 | $ | 918,944 | $ | 880,215 | $ | 901,893 | |||||||
|
|||
(In thousands) | |||||||
2013 | 2012 | ||||||
Warranty reserves at January 1, | $ | 18,169 | $ | 16,076 | |||
Provision for current year sales | 6,018 | 5,495 | |||||
Current year claims | (5,846 | ) | (4,056 | ) | |||
Change in estimates to pre-existing warranties | (2,615 | ) | (2,242 | ) | |||
Increase due to acquisitions | — | 75 | |||||
Foreign currency translation adjustment | (84 | ) | 99 | ||||
Warranty reserves at September 30, | $ | 15,642 | $ | 15,447 | |||
|
|||
(In thousands) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
September 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 18 | $ | 215 | $ | 769 | $ | 1,002 | |||||||||
Selling expenses | 512 | 153 | 32 | 697 | |||||||||||||
General and administrative | — | — | — | — | |||||||||||||
Total | $ | 530 | $ | 368 | $ | 801 | $ | 1,699 | |||||||||
(In thousands) | |||||||||||||||||
Nine Months Ended | |||||||||||||||||
September 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 1,303 | $ | 2,351 | $ | 1,163 | $ | 4,817 | |||||||||
Selling expenses | 312 | — | — | 312 | |||||||||||||
General and administrative | 1,649 | 1,075 | 4,879 | 7,603 | |||||||||||||
Total | $ | 3,264 | $ | 3,426 | $ | 6,042 | $ | 12,732 | |||||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 8,449 | $ | 10,061 | $ | 30,167 | $ | 30,194 | |||||||
Interest cost | 7,163 | 6,564 | 20,679 | 19,695 | |||||||||||
Expected return on plan assets | (9,306 | ) | (8,382 | ) | (27,067 | ) | (25,152 | ) | |||||||
Amortization of prior service cost | 165 | 300 | 719 | 901 | |||||||||||
Amortization of unrecognized actuarial loss | 3,560 | 2,755 | 11,767 | 8,266 | |||||||||||
Curtailments | (2,818 | ) | — | (107 | ) | — | |||||||||
Net periodic benefit cost | $ | 7,213 | $ | 11,298 | $ | 36,158 | $ | 33,904 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 81 | $ | 109 | $ | 280 | $ | 329 | |||||||
Interest cost | 213 | 232 | 630 | 695 | |||||||||||
Amortization of prior service cost | (158 | ) | (158 | ) | (472 | ) | (472 | ) | |||||||
Amortization of unrecognized actuarial gain | (140 | ) | (180 | ) | (460 | ) | (539 | ) | |||||||
Net postretirement benefit cost (income) | $ | (4 | ) | $ | 3 | $ | (22 | ) | $ | 13 | |||||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Basic weighted-average shares outstanding | 47,081 | 46,884 | 46,839 | 46,795 | |||||||
Dilutive effect of stock options and deferred stock compensation | 982 | 531 | 846 | 698 | |||||||
Diluted weighted-average shares outstanding | 48,063 | 47,415 | 47,685 | 47,493 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net sales | |||||||||||||||
Flow Control | $ | 311,480 | $ | 236,733 | $ | 943,164 | $ | 778,177 | |||||||
Controls | 212,623 | 176,649 | 635,555 | 528,472 | |||||||||||
Surface Technologies | 77,004 | 68,446 | 235,137 | 209,602 | |||||||||||
Less: Intersegment revenues | (440 | ) | (2,606 | ) | (2,815 | ) | (8,982 | ) | |||||||
Total consolidated | $ | 600,667 | $ | 479,222 | $ | 1,811,041 | $ | 1,507,269 | |||||||
Operating income (expense) | |||||||||||||||
Flow Control | $ | 24,858 | $ | 1,194 | $ | 76,696 | $ | 38,335 | |||||||
Controls | 32,620 | 22,790 | 72,142 | 59,246 | |||||||||||
Surface Technologies | 11,728 | 8,200 | 38,556 | 23,993 | |||||||||||
Corporate and eliminations (1) | (6,319 | ) | (8,818 | ) | (28,693 | ) | (22,109 | ) | |||||||
Total consolidated | $ | 62,887 | $ | 23,366 | $ | 158,701 | $ | 99,465 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Total operating income | $ | 62,887 | $ | 23,366 | $ | 158,701 | $ | 99,465 | |||||||
Interest expense | (9,690 | ) | (6,648 | ) | (27,681 | ) | (19,656 | ) | |||||||
Other income, net | 378 | (119 | ) | 1,076 | 113 | ||||||||||
Earnings from continuing operations before income taxes | $ | 53,575 | $ | 16,599 | $ | 132,096 | $ | 79,922 | |||||||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Identifiable assets | |||||||
Flow Control | $ | 1,559,339 | $ | 1,417,047 | |||
Controls | 1,360,945 | 1,365,112 | |||||
Surface Technologies | 311,162 | 302,079 | |||||
Corporate and Other | 57,720 | 30,350 | |||||
Total consolidated | $ | 3,289,166 | $ | 3,114,588 | |||
|
|||
(In thousands) | |||||||||||
Foreign currency translation adjustments, net | Total pension and postretirement adjustments, net | Accumulated other comprehensive income (loss) | |||||||||
December 31, 2011 | $ | 39,768 | $ | (104,899 | ) | $ | (65,131 | ) | |||
Current period other comprehensive income (loss) | 25,954 | (16,331 | ) | 9,623 | |||||||
December 31, 2012 | $ | 65,722 | $ | (121,230 | ) | $ | (55,508 | ) | |||
Other comprehensive income (loss) before reclassifications (1) | (7,864 | ) | 32,959 | 25,095 | |||||||
Amounts reclassified from accumulated other comprehensive loss (1) | — | 8,710 | 8,710 | ||||||||
Net current period other comprehensive income (loss) | (7,864 | ) | 41,669 | 33,805 | |||||||
September 30, 2013 | $ | 57,858 | $ | (79,561 | ) | $ | (21,703 | ) | |||
(1) | All amounts are after tax. |
(In thousands) | |||||
Amount reclassified from Accumulated other comprehensive income (loss) | Affected line item in the statement where net earnings is presented | ||||
Defined benefit pension and other postretirement benefit plans | |||||
Amortization of prior service costs | (247 | ) | (1) | ||
Amortization of actuarial losses | (11,307 | ) | (1) | ||
Curtailments | (2,178 | ) | (1) | ||
(13,732 | ) | Total before tax | |||
5,022 | Income tax | ||||
Total reclassifications | $ | (8,710 | ) | Net of tax | |
(1) | These items are included in the computation of net periodic pension cost. See Note 11, Pension and Other Postretirement Benefit Plans. |
|
|||
|
|||
|
|||
|
|||
(In thousands) | Phönix | ||
Accounts receivable | $ | 12,226 | |
Inventory | 20,358 | ||
Property, plant, and equipment | 12,575 | ||
Other current and non-current assets | 2,153 | ||
Intangible assets | 42,791 | ||
Current and non-current liabilities | (8,153 | ) | |
Pension and postretirement benefits | (6,472 | ) | |
Deferred income taxes | (13,746 | ) | |
Net tangible and intangible assets | 61,732 | ||
Purchase price | 97,886 | ||
Goodwill | $ | 36,154 | |
Amount of tax deductible goodwill | $ | — | |
Three Months Ended | Nine Months Ended | ||||||
September 30, | September 30, | ||||||
(In thousands, except per share data) | 2012 | 2012 | |||||
Net sales | $ | 561,997 | $ | 1,759,248 | |||
Net earnings from continuing operations | 13,131 | 60,591 | |||||
Diluted earnings per share from continuing operations | 0.28 | 1.28 | |||||
|
|||
Three Months Ended | Nine Months Ended | ||||||
September 30, | September 30, | ||||||
2012 | 2012 | ||||||
Net sales | $ | — | $ | 10,785 | |||
Earnings from discontinued operations before income taxes | — | 4,929 | |||||
Provision for income taxes | — | (1,870 | ) | ||||
Gain (loss) on divestiture, net of taxes (1) | (144 | ) | 18,172 | ||||
Earnings (loss) from discontinued operations | $ | (144 | ) | $ | 21,231 | ||
|
|||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Billed receivables: | |||||||
Trade and other receivables | $ | 400,230 | $ | 402,891 | |||
Less: Allowance for doubtful accounts | (6,979 | ) | (7,013 | ) | |||
Net billed receivables | 393,251 | 395,878 | |||||
Unbilled receivables: | |||||||
Recoverable costs and estimated earnings not billed | 195,385 | 207,679 | |||||
Less: Progress payments applied | (21,377 | ) | (25,244 | ) | |||
Net unbilled receivables | 174,008 | 182,435 | |||||
Receivables, net | $ | 567,259 | $ | 578,313 | |||
|
|||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Raw materials | $ | 234,423 | $ | 224,613 | |||
Work-in-process | 114,203 | 92,761 | |||||
Finished goods and component parts | 118,082 | 107,173 | |||||
Inventoried costs related to long-term contracts | 55,695 | 38,000 | |||||
Gross inventories | 522,403 | 462,547 | |||||
Less: Inventory reserves | (54,498 | ) | (50,333 | ) | |||
Progress payments applied | (11,021 | ) | (14,743 | ) | |||
Inventories, net | $ | 456,884 | $ | 397,471 | |||
|
|||
(In thousands) | |||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||
December 31, 2012 | $ | 418,184 | $ | 541,226 | $ | 53,890 | $ | 1,013,300 | |||||||
Acquisitions | 38,149 | — | — | 38,149 | |||||||||||
Goodwill adjustments | 1,378 | (1,372 | ) | 525 | 531 | ||||||||||
Foreign currency translation adjustment | (498 | ) | (3,592 | ) | (10 | ) | (4,100 | ) | |||||||
September 30, 2013 | $ | 457,213 | $ | 536,262 | $ | 54,405 | $ | 1,047,880 | |||||||
|
|||
(In thousands) | ||||||||||||
September 30, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 205,169 | $ | (85,290 | ) | $ | 119,879 | |||||
Customer related intangibles | 381,203 | (118,690 | ) | 262,513 | ||||||||
Other intangible assets | 65,036 | (21,808 | ) | 43,228 | ||||||||
Total | $ | 651,408 | $ | (225,788 | ) | $ | 425,620 | |||||
(In thousands) | ||||||||||||
December 31, 2012 | Gross | Accumulated Amortization | Net | |||||||||
Technology | $ | 186,869 | $ | (76,067 | ) | $ | 110,802 | |||||
Customer related intangibles | 337,558 | (95,880 | ) | 241,678 | ||||||||
Other intangible assets | 86,157 | (19,616 | ) | 66,541 | ||||||||
Total | $ | 610,584 | $ | (191,563 | ) | $ | 419,021 | |||||
|
|||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Assets | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | — | $ | 677 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 184 | $ | 250 | |||
Total asset derivatives (A) | $ | 184 | $ | 927 | |||
Liabilities | |||||||
Designated for hedge accounting | |||||||
Interest rate swaps | $ | 39,679 | $ | 1,419 | |||
Undesignated for hedge accounting | |||||||
Forward exchange contracts | $ | 251 | $ | 170 | |||
Total liability derivatives (B) | $ | 39,930 | $ | 1,589 | |||
(In thousands) | ||||||||||||||||||||||||||||||||
Gain/(Loss) on Swap | Gain/(Loss) on Borrowings | |||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
Income Statement Classification | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
Other income, net | $ | (3,106 | ) | $ | (20 | ) | $ | (39,679 | ) | $ | 1,771 | $ | 3,106 | $ | 20 | $ | 39,679 | $ | (1,771 | ) | ||||||||||||
(In thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
Derivatives not designated as hedging instrument | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Forward exchange contracts: | ||||||||||||||||
General and administrative expenses | $ | 2,143 | $ | 2,082 | $ | (3,693 | ) | $ | 1,912 | |||||||
September 30, 2013 | December 31, 2012 | ||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||
Industrial revenue bond, due 2023 | $ | 8,400 | $ | 8,400 | $ | 8,400 | $ | 8,400 | |||||||
Revolving credit agreement, due 2017 | — | — | 286,800 | 286,800 | |||||||||||
5.74% Senior notes due 2013 | — | — | 125,011 | 128,198 | |||||||||||
5.51% Senior notes due 2017 | 150,000 | 164,174 | 150,000 | 168,491 | |||||||||||
3.84% Senior notes due 2021 | 99,075 | 99,075 | 100,677 | 100,677 | |||||||||||
3.70% Senior notes due 2023 | 225,000 | 218,520 | — | — | |||||||||||
3.85% Senior notes due 2025 | 91,065 | 91,065 | — | — | |||||||||||
4.24% Senior notes due 2026 | 178,668 | 178,668 | 198,581 | 198,581 | |||||||||||
4.05% Senior notes due 2028 | 66,513 | 66,513 | — | — | |||||||||||
4.11% Senior notes due 2028 | 100,000 | 91,244 | |||||||||||||
Other debt | 1,285 | 1,285 | 10,746 | 10,746 | |||||||||||
Total debt | $ | 920,006 | $ | 918,944 | $ | 880,215 | $ | 901,893 | |||||||
|
|||
(In thousands) | |||||||
2013 | 2012 | ||||||
Warranty reserves at January 1, | $ | 18,169 | $ | 16,076 | |||
Provision for current year sales | 6,018 | 5,495 | |||||
Current year claims | (5,846 | ) | (4,056 | ) | |||
Change in estimates to pre-existing warranties | (2,615 | ) | (2,242 | ) | |||
Increase due to acquisitions | — | 75 | |||||
Foreign currency translation adjustment | (84 | ) | 99 | ||||
Warranty reserves at September 30, | $ | 15,642 | $ | 15,447 | |||
|
|||
(In thousands) | |||||||||||||||||
Three Months Ended | |||||||||||||||||
September 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 18 | $ | 215 | $ | 769 | $ | 1,002 | |||||||||
Selling expenses | 512 | 153 | 32 | 697 | |||||||||||||
General and administrative | — | — | — | — | |||||||||||||
Total | $ | 530 | $ | 368 | $ | 801 | $ | 1,699 | |||||||||
(In thousands) | |||||||||||||||||
Nine Months Ended | |||||||||||||||||
September 30, 2012 | |||||||||||||||||
Flow Control | Controls | Surface Technologies | Consolidated | ||||||||||||||
Cost of sales | $ | 1,303 | $ | 2,351 | $ | 1,163 | $ | 4,817 | |||||||||
Selling expenses | 312 | — | — | 312 | |||||||||||||
General and administrative | 1,649 | 1,075 | 4,879 | 7,603 | |||||||||||||
Total | $ | 3,264 | $ | 3,426 | $ | 6,042 | $ | 12,732 | |||||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 8,449 | $ | 10,061 | $ | 30,167 | $ | 30,194 | |||||||
Interest cost | 7,163 | 6,564 | 20,679 | 19,695 | |||||||||||
Expected return on plan assets | (9,306 | ) | (8,382 | ) | (27,067 | ) | (25,152 | ) | |||||||
Amortization of prior service cost | 165 | 300 | 719 | 901 | |||||||||||
Amortization of unrecognized actuarial loss | 3,560 | 2,755 | 11,767 | 8,266 | |||||||||||
Curtailments | (2,818 | ) | — | (107 | ) | — | |||||||||
Net periodic benefit cost | $ | 7,213 | $ | 11,298 | $ | 36,158 | $ | 33,904 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 81 | $ | 109 | $ | 280 | $ | 329 | |||||||
Interest cost | 213 | 232 | 630 | 695 | |||||||||||
Amortization of prior service cost | (158 | ) | (158 | ) | (472 | ) | (472 | ) | |||||||
Amortization of unrecognized actuarial gain | (140 | ) | (180 | ) | (460 | ) | (539 | ) | |||||||
Net postretirement benefit cost (income) | $ | (4 | ) | $ | 3 | $ | (22 | ) | $ | 13 | |||||
|
|||
(In thousands) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Basic weighted-average shares outstanding | 47,081 | 46,884 | 46,839 | 46,795 | |||||||
Dilutive effect of stock options and deferred stock compensation | 982 | 531 | 846 | 698 | |||||||
Diluted weighted-average shares outstanding | 48,063 | 47,415 | 47,685 | 47,493 | |||||||
|
|||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net sales | |||||||||||||||
Flow Control | $ | 311,480 | $ | 236,733 | $ | 943,164 | $ | 778,177 | |||||||
Controls | 212,623 | 176,649 | 635,555 | 528,472 | |||||||||||
Surface Technologies | 77,004 | 68,446 | 235,137 | 209,602 | |||||||||||
Less: Intersegment revenues | (440 | ) | (2,606 | ) | (2,815 | ) | (8,982 | ) | |||||||
Total consolidated | $ | 600,667 | $ | 479,222 | $ | 1,811,041 | $ | 1,507,269 | |||||||
Operating income (expense) | |||||||||||||||
Flow Control | $ | 24,858 | $ | 1,194 | $ | 76,696 | $ | 38,335 | |||||||
Controls | 32,620 | 22,790 | 72,142 | 59,246 | |||||||||||
Surface Technologies | 11,728 | 8,200 | 38,556 | 23,993 | |||||||||||
Corporate and eliminations (1) | (6,319 | ) | (8,818 | ) | (28,693 | ) | (22,109 | ) | |||||||
Total consolidated | $ | 62,887 | $ | 23,366 | $ | 158,701 | $ | 99,465 | |||||||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Total operating income | $ | 62,887 | $ | 23,366 | $ | 158,701 | $ | 99,465 | |||||||
Interest expense | (9,690 | ) | (6,648 | ) | (27,681 | ) | (19,656 | ) | |||||||
Other income, net | 378 | (119 | ) | 1,076 | 113 | ||||||||||
Earnings from continuing operations before income taxes | $ | 53,575 | $ | 16,599 | $ | 132,096 | $ | 79,922 | |||||||
(In thousands) | |||||||
September 30, 2013 | December 31, 2012 | ||||||
Identifiable assets | |||||||
Flow Control | $ | 1,559,339 | $ | 1,417,047 | |||
Controls | 1,360,945 | 1,365,112 | |||||
Surface Technologies | 311,162 | 302,079 | |||||
Corporate and Other | 57,720 | 30,350 | |||||
Total consolidated | $ | 3,289,166 | $ | 3,114,588 | |||
|
|||
(In thousands) | |||||||||||
Foreign currency translation adjustments, net | Total pension and postretirement adjustments, net | Accumulated other comprehensive income (loss) | |||||||||
December 31, 2011 | $ | 39,768 | $ | (104,899 | ) | $ | (65,131 | ) | |||
Current period other comprehensive income (loss) | 25,954 | (16,331 | ) | 9,623 | |||||||
December 31, 2012 | $ | 65,722 | $ | (121,230 | ) | $ | (55,508 | ) | |||
Other comprehensive income (loss) before reclassifications (1) | (7,864 | ) | 32,959 | 25,095 | |||||||
Amounts reclassified from accumulated other comprehensive loss (1) | — | 8,710 | 8,710 | ||||||||
Net current period other comprehensive income (loss) | (7,864 | ) | 41,669 | 33,805 | |||||||
September 30, 2013 | $ | 57,858 | $ | (79,561 | ) | $ | (21,703 | ) | |||
(1) | All amounts are after tax. |
(In thousands) | |||||
Amount reclassified from Accumulated other comprehensive income (loss) | Affected line item in the statement where net earnings is presented | ||||
Defined benefit pension and other postretirement benefit plans | |||||
Amortization of prior service costs | (247 | ) | (1) | ||
Amortization of actuarial losses | (11,307 | ) | (1) | ||
Curtailments | (2,178 | ) | (1) | ||
(13,732 | ) | Total before tax | |||
5,022 | Income tax | ||||
Total reclassifications | $ | (8,710 | ) | Net of tax | |
(1) | These items are included in the computation of net periodic pension cost. See Note 11, Pension and Other Postretirement Benefit Plans. |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||